| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 825 964 362.00 | | 825 964 362.00 | 825 964 362.00 |
BZ Other receivables | 31 439.00 | | 31 439.00 | 31 439.00 |
CF Cash and cash equivalents | 337 322.00 | | 337 322.00 | 337 322.00 |
CJ TOTAL (II) | 368 761.00 | | 368 761.00 | 368 761.00 |
CO Grand total (0 to V) | 826 333 124.00 | | 826 333 124.00 | 826 333 124.00 |
CU Other investments | 825 964 362.00 | | 825 964 362.00 | 825 964 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 645 409 869.00 | 643 486 791.00 | | 645 409 869.00 |
DB Share, merger, contribution premiums, etc. | 180 502 515.00 | 157 425 590.00 | | 180 502 515.00 |
DD Legal reserve (1) | 24 176.00 | 24 176.00 | | 24 176.00 |
DH Retained earnings | -2 066.00 | 145 101.00 | | -2 066.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 738.00 | -147 167.00 | | -43 738.00 |
DK Regulated provisions | 400 875.00 | 400 875.00 | | 400 875.00 |
DL TOTAL (I) | 826 291 631.00 | 801 335 367.00 | | 826 291 631.00 |
DT Other Bond Issues | 8.00 | | | 8.00 |
DX Trade payables and related accounts | 11 679.00 | 6 300.00 | | 11 679.00 |
DY Tax and social security liabilities | 444.00 | 294.00 | | 444.00 |
DZ Fixed asset liabilities and related accounts | | 3 076 578.00 | | |
EA Other liabilities | 29 369.00 | | | 29 369.00 |
EC TOTAL (IV) | 41 492.00 | 3 083 172.00 | | 41 492.00 |
EE Grand total (I to V) | 826 333 124.00 | 804 418 539.00 | | 826 333 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 44 801.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GF Total Operating Expenses (II) | | | 44 951.00 | |
GG - OPERATING RESULT (I - II) | | | -44 951.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 189.00 | |
GP Total financial income (V) | | | 31 189.00 | |
GR Interest and similar expenses | | | 29 975.00 | |
GU Total financial expenses (VI) | | | 29 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 120 263.00 | | |
HH Total exceptional expenses (VIII) | | 120 263.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -120 263.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 189.00 | 47 154.00 | | 31 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 927.00 | 194 321.00 | | 74 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 738.00 | -147 167.00 | | -43 738.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 799 964 361.00 | | 26 000 001.00 | 799 964 361.00 |
I3 DECREASES Total Financial Fixed Assets | | | 825 964 363.00 | |
I4 DECREASES Grand Total | | | 825 964 363.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 799 964 361.00 | | 26 000 001.00 | 799 964 361.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 400 875.00 | | | 400 875.00 |
7C Grand total | 400 875.00 | | | 400 875.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 11 679.00 | 11 679.00 | | 11 679.00 |
VB VAT | 250.00 | 250.00 | | 250.00 |
VC Group and associates | 31 189.00 | 31 189.00 | | 31 189.00 |
VI Group and Associates | 29 369.00 | 29 369.00 | | 29 369.00 |
VQ Other Taxes, Duties, and Similar Debts | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 439.00 | 31 439.00 | | 31 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 493.00 | 41 493.00 | | 41 493.00 |
